SCHOOL DISTRICT AUDITED FINANCIAL STATEMENTS FISCAL YEAR 27/28 SCHOOL DISTRICT NUMBER 87 OFFICE LOCATION Commercial Drive and Stikine Street CITY / PROVINCE Dease Lake, BC WEBSITE ADDRESS http://www.sd87.bc.ca NAME OF SUPERINTENDENT Bryan C. Ennis NAME OF SCHOOL DISTRICT Stikine NAME OF SECRETARY - TREASURER Ken A. Mackie YEAR 27/28 TELEPHONE NUMBER 25-771-444 POSTAL CODE VC 1L DECLARATION AND SIGNATURES SCHOOL DISTRICT MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL REPORTING The financial statements and supporting schedules of The Board of Education of School District No. 87 (Stikine) ("the Board") have been prepared by school district management which has responsibility for their preparation, integrity and objectivity. The financial statements and schedules, including notes, have been prepared in accordance with Canadian generally accepted accounting principles for not-for-profit organizations. In fulfilling its reporting responsibilities, management has maintained internal control systems and procedures designed to provide reasonable assurance that the school district's assets are safeguarded, that transactions are executed in accordance with appropriate authorization and that the accounting records may be relied upon to properly reflect the school district's transactions. The effectiveness of the control systems is supported by the selection and training of qualified personnel, an organizational structure that provides an appropriate division of responsibility and a strong budgetary system of control. The Board's Responsibility The ultimate responsibility for the financial statements lies with the Board. The Board has reviewed and approved the financial statements. External Auditors The Board appoints external auditors to audit the financial statements. The external auditors have full and free access to school district records, and present their report to the Board. Declaration of Management and Board Chairperson To the best of our knowledge and belief, these financial statements and supporting schedules reflect, in all material respects, the financial position, revenue and expense and cash flows for the year in accordance with Canadian generally accepted accounting principles for not-for-profit organizations. We, the undersigned, certify that the attached is a correct and true copy of the Audited Financial Statements of School District No. 87 (Stikine) for the year ended June 3, 28. SIGNATURE OF CHAIRPERSON OF THE BOARD OF EDUCATION DATE SIGNED SIGNATURE OF SUPERINTENDENT DATE SIGNED SIGNATURE OF SECRETARY - TREASURER DATE SIGNED Printed: August 27, 28 16:21:38 Version: 721-152-6661
27/28 AUDITED FINANCIAL STATEMENTS TABLE OF CONTENTS AUDITORS' REPORT FINANCIAL STATEMENTS Statement of Financial Position Statement of Revenue and Expense Statement of Changes in Fund Balances Statement of Cash Flows Statement 1 Statement 2 Statement 3 Statement 4 NOTES TO FINANCIAL STATEMENTS SCHEDULES Operating Fund Surplus (Deficit) Comparative Schedule of Revenue by Source Comparative Schedule of Expense by Object Expense by Function and Program Changes in Deferred Contributions Schedule A1 Schedule A2 Schedule A3 Schedule A4 Schedule A5 Special Purpose Funds Summary of Changes Changes in Ministry of Education Designated Special Purpose Funds Changes in Other Special Purpose Funds Schedule B1 Schedule B2 Schedule B3 Capital Fund Capital Assets Capital Assets - Work In Progress Deferred Capital Contributions Changes in Deferred Contributions Changes In Fund Balances Schedule C1 Schedule C2 Schedule C3 Schedule C4 Schedule C5 Printed: August 27, 28 16:21:38
STATEMENT OF FINANCIAL POSITION AS AT JUNE 3, 28 Statement 1 ASSETS Current Assets Cash and Cash Equivalents Short Term Investments Accounts Receivable Due from Province - Ministry of Education Due from Province - Other Due from LEA / Direct Funding Other Receivables (Note 3) Interfund Loans Inventories Prepaid Expenses Investments Equity Investments Capital Assets - Net (Note 4) ASSETS OPERATING FUND SPECIAL PURPOSE FUNDS CAPITAL FUND 28 27 1,367,71 29,941 1,397,651 1,177,563 937,272 937,272 558,627 48,8 48,8 48,375 665,27 3,822 3,822 5,943 2,356,884 694,968 2,386,825 1,79,58 9,258,94 9,258,94 9,45,714 2,356,884 694,968 9,258,94 11,644,919 11,241,222 LIABILITIES AND FUND BALANCES Current Liabilities Bank Overdraft Accounts Payable and Accrued Liabilities Due to Province - Ministry of Education Due to Province - Other Other Bank Loans Interfund Loans Other Current Liabilities Deferred Revenue (Note 15) Deferred Contributions (Note 5) Ministry of Education Province - Other Other Accrued Employee Future Benefits (Note 7) Deferred Capital Contributions (Note 5) Bank Loans (Note 6) Capital Lease Obligations Other Long Term Liabilities LIABILITIES Fund Balances Invested in Capital Assets Endowment Internally Restricted (Note 9) Unrestricted (Note 9) Unfunded Accrued Employee Future Benefits and Vacation Pay FUND BALANCES LIABILITIES AND FUND BALANCES 659,991 659,991 411,21 79,6 79,6 75, 665,27 1,325,18 79,6 739,591 486,21 1,3 158,892 663,924 822,816 81,768 31,44 31,44 3,193 4,143 4,143 3,594 7,641,255 7,641,255 8,36,924 651,683 651,683 735,877 1,488,53 694,968 8,372,538 9,89,532 1,95,857 885,556 885,556 62,913 558,733 558,733 232,444 31,98 31,98 31,8 868,831 885,556 1,754,387 1,145,365 2,356,884 694,968 9,258,94 11,644,919 11,241,222 Printed: August 27, 28 16:21:38 Version: 864-8958-96
STATEMENT OF REVENUE AND EXPENSE YEAR ENDED JUNE 3, 28 Statement 2 OPERATING FUND SPECIAL PURPOSE FUNDS CAPITAL FUND 28 27 REVENUE Provincial Grants - Ministry of Education Provincial Grants - Other Federal Grants Other Revenue Rentals and Leases Investment Income Gain (Loss) on Equity Investment Amortization of Deferred Capital Contributions Gain (Loss) on Disposal of Capital Assets 5,239,995 165,52 5,45,515 5,29,611 4,35 4,35 64,38 1,189,54 112,783 1,32,287 1,728,672 187,45 187,45 154,149 18,56 2,17 38,73 89,916 395,669 395,669 42,213 6,675,265 298,32 395,669 7,369,254 7,468,869 EXPENSE Salaries Teachers Principals and Vice Principals Educational Assistants Support Staff Other Professionals Substitutes Employee Benefits Services and Supplies Amortization of Capital Assets Write-off/down of Buildings and Sites 1,252,272 1,252,272 1,297,37 419,36 419,36 415,598 395,262 395,262 35,123 645,314 4,925 65,239 648,13 476,266 476,266 362,454 167,128 167,128 231,911 3,355,548 4,925 3,36,473 3,35,136 94,683 1,231 95,914 859,6 1,821,59 252,692 2,74,21 2,563,934 419,644 419,644 415,649 6,81,74 258,848 419,644 6,76,232 7,144,319 NET REVENUE (EXPENSE) 593,525 39,472 (23,975) 69,22 324,55 Printed: August 27, 28 16:21:38 Version: 5359-5377-8722
STATEMENT OF CHANGES IN FUND BALANCES YEAR ENDED JUNE 3, 28 Statement 3 OPERATING FUND SPECIAL PURPOSE FUNDS CAPITAL FUND 28 27 FUND BALANCES, BEGINNING OF YEAR 542,452 62,913 1,145,365 82,815 Changes in Accounting Policies/ Prior Period Adjustments FUND BALANCES, BEGINNING OF YEAR, AS RESTATED 542,452 62,913 1,145,365 82,815 Changes for the Year Net Revenue (Expense) for the Year Interfund Transfers (Note 1) Capital Assets Purchased Local Capital Other Direct Increases in Fund Balances Endowment Contributions Site Purchases Comprehensive Income (Loss) 593,525 39,472 (23,975) 69,22 324,55 (187,552) (39,472) 227,24 (79,594) 79,594 Net Changes for the Year 326,379 282,643 69,22 324,55 FUND BALANCES, END OF YEAR 868,831 885,556 1,754,387 1,145,365 Printed: August 27, 28 16:21:38 Version: 4389-5541-8725
STATEMENT OF CASH FLOWS YEAR ENDED JUNE 3, 28 Statement 4.1 CASH PROVIDED BY (USED FOR) OPERATIONS Net Revenue (Expense) for the Year Changes In Non-Cash Working Capital Decrease (Increase) Accounts Receivable (Note 3) Interfund Loans Inventories Prepaid Expenses Increase (Decrease) Accounts Payable/Accrued Liabilities Other Current Liabilities Deferred Revenue Deferred Contributions Accrued Employee Future Benefits Other Long Term Liabilities Loss (Gain) on Disposal of Capital Assets Items Not Involving Cash Amortization of Capital Assets Amortization of Deferred Capital Contributions Write-off/down of Buildings and Sites Comprehensive Income (Loss) Interfund Transfers FINANCING Bank Loan Received Bank Loan Paid Endowment Contributions Increase (Decrease) Deferred Contributions - Capital Proceeds from Disposal of Capital Assets MEd Restricted Portion of Proceeds on Disposal INVESTING Capital Assets Purchased - Operating Capital Assets Purchased - Special Purpose Capital Assets Purchased - Local Capital Decrease (Increase) in Investments Decrease (Increase) in Equity Investments NET INCREASE (DECREASE) IN CASH OPERATING FUND SPECIAL PURPOSE FUNDS CAPITAL FUND 28 27 593,525 39,472 (23,975) 69,22 324,55 (378,348) (378,348) (66,222) 144,965 (144,965) 2,121 2,121 374 248,788 248,788 (1,253,984) (1,3) (1,3) (123,916) 145,815 21,899 2,961 549 549 758 419,644 419,644 415,649 (395,669) (395,669) (42,213) (267,146) (39,472) 36,618 219,238 85 36,618 526,76 (96,127) (79,594) (79,594) (76,381) (79,594) (79,594) (76,381) (187,552) (187,552) (69,741) (39,472) (39,472) (15,662) (227,24) (227,24) (22,43) 219,238 85 22,88 (1,256,911) Printed: August 27, 28 16:21:38 Version: 6414-8414-7332
STATEMENT OF CASH FLOWS YEAR ENDED JUNE 3, 28 Statement 4.2 OPERATING FUND SPECIAL PURPOSE FUNDS CAPITAL FUND 28 27 NET INCREASE (DECREASE) IN CASH 219,238 85 22,88 (1,256,911) Net Cash, Beginning of Year 1,148,472 29,91 1,177,563 2,434,474 Changes in Accounting Policies/ Prior Period Adjustments Net Cash, Beginning of Year, as Restated 1,148,472 29,91 1,177,563 2,434,474 NET CASH, END OF YEAR 1,367,71 29,941 1,397,651 1,177,563 Cash Cash Equivalents Short Term Investments Bank Overdraft 1,367,71 29,941 1,397,651 1,177,563 NET CASH, END OF YEAR 1,367,71 29,941 1,397,651 1,177,563 Printed: August 27, 28 16:21:38 Version: 588-9775-618
SCHOOL DISTRICT NO. 87 (STIKINE) NOTES TO FINANCIAL STATEMENTS June 3, 28 NOTE 1 AUTHORITY AND PURPOSE The School District operates under authority of the School Act of British Columbia as a corporation under the name of "The Board of Education of School District No. 87 (Stikine)", and operates as "School District No. 87 (Stikine)." A board of education (Board) elected for a three-year term governs the School District. The School District provides educational programs to students enrolled in schools in the district, and is principally funded by the Province of British Columbia through the Ministry of Education. NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND REPORTING PRACTICES These financial statements were prepared in accordance with Canadian Generally Accepted Accounting Principles (GAAP) for not-for-profit organizations. These principles are consistent with those used in prior years except as disclosed as a change in accounting policy. The deferral method of accounting for contributions, which includes government grants, is used. Results are reported in the operating fund, special purpose funds and capital fund. Revenues and expenses are recorded on a gross and accrual basis. Statement 2 (Statement of Revenue and Expense), Statement 3 (Statement of Changes in Fund Balances) and Statement 4 (Statement of Cash Flows) present annual results of each fund, changes in fund balances and cash flows for the year. Statement 1 (Statement of Financial Position) presents the assets, liabilities and fund balances. Interfund transfers and loans are recognized in each fund and eliminated in the consolidated totals. a) Fund Accounting Fund accounting procedures recognize external restrictions on the use of contributions by governments or other granting agencies, and appropriations or other internal restrictions by the Board. While separate accounts are maintained for each fund, for financial reporting purposes, funds with similar characteristics are grouped together: Operating fund reports assets, liabilities, revenues and expenses for general operations. Special purpose funds report assets, liabilities, revenues and expenses for: o Contributions restricted in use by the School Act or Ministry of Education. o Contributions restricted in use by other external bodies. o Funds collected and used at the school level (i.e. school-generated funds). Capital fund reports assets, liabilities, revenues and expenses for capital. Contributions of other funds used for capital purposes are transferred to the capital fund. b) Cash and Cash Equivalents Cash and cash equivalents include cash and highly liquid securities with original terms to maturity of three months or less when purchased Page 1 of 1 July 27
SCHOOL DISTRICT NO. 87 (STIKINE) NOTES TO FINANCIAL STATEMENTS June 3, 28 NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND REPORTING PRACTICES (Continued) c) Accounts Receivable Accounts receivable are shown net of allowance for doubtful accounts. (see Note 3) d) Prepaid Expenses Materials, insurance, supplies and supplies held for use within the district the following fiscal year are included as a prepaid expense and stated at acquisition cost.. e) Capital Assets The following criteria apply: Capital assets acquired or constructed are recorded at cost. Donated capital assets are recorded at their fair market value on the date of donation. Work-in-progress is recorded as an acquisition to the applicable asset class at substantial completion. Sites and buildings that no longer contribute to the ability of the district to provide services are written-down to residual value. Buildings that are demolished or destroyed are written-off. Amortization is recorded on a straight-line basis over the estimated useful life of the asset and commences the year following acquisition. Estimated useful life is as follows: Buildings 4 years Furniture & Equipment 1 years Vehicles 1 years Computer Software 5 years Computer Hardware 5 years f) Revenue Recognition Unrestricted operating government grants, are recognized as revenue when received. Such grants, if contributed for a future period, are deferred and reported as deferred contributions until that future period. Other unrestricted revenue, including tuition fees and sales of services/products are reported as revenue when services are provided or products delivered. Externally restricted contributions, grants, and donations are reported as revenue depending on the nature of restrictions imposed on the use of the funds by the contributors: Non-capital contributions for specific purposes are recorded as deferred contributions and recognized as revenue in the year related expenses are incurred. Contributions restricted for capital purposes are recorded as deferred contributions until the amount is invested in capital assets. o If the capital asset is a site, the amount invested is recorded as a direct increase to net assets invested in capital assets. o If the capital asset is not a site, the amount invested is recorded as a deferred capital contribution and amortized over the useful life of the asset. Amortization commences in the year following acquisition. o Donated capital assets are recorded at fair market value and treated as a deferred capital contribution. Page 2 of 1 July 27
SCHOOL DISTRICT NO. 87 (STIKINE) NOTES TO FINANCIAL STATEMENTS June 3, 28 NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND REPORTING PRACTICES (Continued) d) Expenditures Categories of Salaries o Principals, Vice Principals, and Directors of Instruction employed under an administrative officer contract are categorized as Principals and Vice Principals. o Superintendents, Assistant Superintendents, Secretary-Treasurers, Trustees and other employees excluded from union contracts are categorized as Other Professionals. Allocation of Costs o Operating expenses are reported by function, program, and object. Whenever possible, expenditures are determined by actual identification. Additional costs pertaining to specific instructional programs, such as special and aboriginal education, are allocated to these programs. All other costs are allocated to regular programs. o Actual salaries of personnel assigned to two or more functions or programs are allocated based on the time spent in each function and program. School-based clerical salaries are allocated to school administration and partially to other programs to which they may be assigned. Principals and Vice-Principals salaries are allocated to school administration and may be partially allocated to other programs to recognize their other responsibilities. o Employee benefits and allowances are allocated to the same programs, and in the same proportions, as the individual s salary. o Supplies and services are allocated based on actual identification of program. e) Financial Instruments Financial instruments consist of cash, cash equivalents, accounts receivable, accounts payable, accrued liabilities, other current liabilities and long-term debt. It is management s opinion that the School District is not exposed to significant interest, currency or credit risks arising from these financial instruments. The fair values of these financial instruments approximate their carrying values, unless otherwise noted. f) Use of Estimates Preparation of financial statements requires management to make estimates and assumptions that impact reported amounts for assets and liabilities at the date of the financial statements and revenues and expenses during the reporting periods. Significant areas requiring the use of management estimates relate to the impairment of assets, rates for amortization and estimated employee future benefits. Actual results could differ from those estimates. Page 3 of 1 July 27
SCHOOL DISTRICT NO. 87 (STIKINE) NOTES TO FINANCIAL STATEMENTS June 3, 28 NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND REPORTING PRACTICES (Continued) g) Employee Future Benefits The School District provides certain post-employment benefits including accumulated sick and vacation pay for certain employees pursuant to certain contracts and union agreements. The School District accrues its obligations and related costs under employee future benefit plans. The future benefits cost is actuarially determined using the projected unit credit method pro-rata on service and using management s best estimate of expected salary escalation, termination and retirement rates and mortality. The discount rate used to measure obligations is based on market rates at the measurement date. The excess of cumulative unrecognized actuarial gains (losses) over 1 percent of the accrued benefit obligation is amortized over the expected average remaining service lifetime (EARSL) of active employees covered under the plan. The EARSL for employees of the School District is 9.9. The most recent valuation of the obligation was performed at March 31, 27 for use at June 3, 27 and projected to June 3, 21. For the purposes of determining the financial position of the plans and the employee future benefit costs, a measurement date of March 31 was adopted for all periods subsequent to July 1, 24. NOTE 3 ACCOUNTS RECEIVABLE - OTHER RECEIVABLES 28 27 Due from Federal Government $11,262 $29,288 Other $36,818 $19,87 $48,8 $48,375 Page 4 of 1 July 27
SCHOOL DISTRICT NO. 87 (STIKINE) NOTES TO FINANCIAL STATEMENTS June 3, 28 NOTE 4 CAPITAL ASSETS 28 27 Accumulated Net Book Net Book Cost Amortization Value Value Sites $1,763,718 $ $1,763,718 $1,763,718 Buildings 19,366,18 12,334,51 7,31,679 7,357,92 Furniture and Equipment 43,229 235,652 167,577 167,248 Vehicles 39,91 115,689 275,221 149,812 Computer Hardware 23,767 3,868 19,899 12,16 $21,947,84 $12,689,71 $9,258,94 $9,45,714 NOTE 5 DEFERRED CONTRIBUTIONS Deferred Contributions - Ministry of Education: 28 27 Operating Fund Special Purpose Fund Capital Fund Total Total Balance, beginning of year $ 282,88 $ 518,96 $ $ 81,768 $ 788,684 Increases: Provincial grants - MEd 2,287 31,484 51,771 684,721 MEd Restricted Portion of Proceeds Investment income 2,17 2,17 2,848 Other (specify) 2,287 33,51 53,788 75,569 Decreases: Transfers to Revenue 324,23 185,537 59,74 692,485 Transfers to DCC - capital additions Transfer to invested in capital assets - sites Other (specify) 324,23 185,537 59,74 692,485 Net Changes for the year (123,916) 144,964 21,48 13,84 Balance, end of the year $ 158,892 $ 663,924 $ $ 822,816 $ 81,768 Page 5 of 1 July 27
SCHOOL DISTRICT NO. 87 (STIKINE) NOTES TO FINANCIAL STATEMENTS June 3, 28 NOTE 5 DEFERRED CONTRIBUTIONS (Continued) Deferred Contributions - Other: 28 27 Operating Fund Special Purpose Fund Capital Fund Total Total Balance, beginning of year $ $ 3,193 $ $ 3,193 $ 23,617 Increases: Federal Grants 113,634 113,634 64,788 Grants from municipalities Investment income Other (specify) 113,634 113,634 64,788 Decreases: Transfers to Revenue 112,783 112,783 58,212 Transfers to DCC - capital additions Transfer to invested in capital assets - sites Other (specify) 112,783 112,783 58,212 Net Changes for the year 851 851 6,576 Balance, end of the year $ $ 31,44 $ $ 31,44 $ 3,193 Deferred Capital Contributions: 28 27 Special Purpose Fund Capital Fund Total Total Balance, beginning of year $ $8,36,924 $8,36,924 $8,439,137 Increases: Transfers from DC - capital additions Other (specify) Decreases: Amortization 395,669 395,669 42,213 Disposals/write-off/down Other (specify) 395,669 395,669 42,213 Net Changes for the year (395,669) (395,669) (42,213) Balance, end of the year $ $7,641,255 $7,641,255 $8,36,924 Page 6 of 1 July 27
SCHOOL DISTRICT NO. 87 (STIKINE) NOTES TO FINANCIAL STATEMENTS June 3, 28 NOTE 6 CAPITAL BANK LOANS PAYABLE The following loans approved under Section 144 of the School Act are outstanding: Approval Date Year Interest Term of Amount Amount Paid Balance O/S Borrowed Rate Years Borrowed Renewed 23 4.79 15 1,64,75 333,467 $ 731,283 Current Portion $ 79,6 Long Term Portion $ 651,683 NOTE 7 EMPLOYEE FUTURE BENEFITS The accrued benefit obligation for employee future benefits is not funded as funding is provided when the benefits are paid. Accordingly, there are no plan assets. Although no plan assets are uniquely identified, the School District has provided for the payment of these benefits. The portion of these benefits that have not been provided for is identified as Unfunded Accrued Employee Future Benefits and Vacation Pay on Statement 1 (Statement of Financial Position). The period of amortization is equal to the expected average remaining service lifetime (EARSL) of active employees. Fiscal Year 28 27 Reconciliation of Accrued Benefit Obligation Accrued Benefit Obligation April 1 2,576 3,264 Service Cost 48 558 Interest Cost 146 194 Benefit Payments Increase (Decrease) in obligation due to curtailment Actuarial (Gain)/Loss (371) (1,44) Accrued Benefit Obligation March 31 2,831 2,576 Reconciliation of Funded Status at End of Fiscal Year Accrued Benefit Obligation - March 31 2,831 2,576 Market Value of Plan Assets - March 31 Funded Status - Surplus/(Deficit) (2,831) (2,576) Employer Contributions After Measurement Date Unamortized Net Actuarial (Gain)/Loss (1,312) (1,18) Accrued Benefit Asset/(Liability) - June 3 (4,143) (3,594) Page 7 of 1 July 27
SCHOOL DISTRICT NO. 87 (STIKINE) NOTES TO FINANCIAL STATEMENTS June 3, 28 Components of Net Benefit Expense Service Cost 48 558 Interest Cost 146 194 Curtailment (Gain)/Loss Amortization of Net Actuarial (Gain)/Loss (77) 6 Net Benefit Expense (Income) 549 758 Assumptions Discount Rate - April 1 5.% 5.25% Discount Rate - March 31 5.5% 5.% Long Term Salary Growth - April 1 3.25% + seniority 3.25% + seniority Long Term Salary Growth - March 31 3.25% + seniority 3.25% + seniority EARSL - March 31 9.9 9.9 NOTE 8 EMPLOYEE PENSION PLANS The School District and its employees contribute to the Teachers Pension Plan and Municipal Pension Plan, jointly trusteed pension plans. The boards of trustees for these plans represent plan members and employers and are responsible for the management of the pension plan including investment of the assets and administration of benefits. The pension plans are multi-employer contributory pension plans. Basic pension benefits provided are defined. The Teachers Pension Plan has about 48, active members from school districts, and approximately 24, retired members from school districts. The Municipal Plan has about 145, active members, of which approximately 21, are from school districts. Every three years, an actuarial valuation is performed to assess the financial position of the plans and the adequacy of plan funding. The most recent valuation of the Teachers Plan as at December 31, 25 indicated a $94 million unfunded liability for basic pension benefits. The next valuation will be as at December 31, 28 with results available in late 29. The most recent valuation for the Municipal Pension Plan as at December 31, 26 indicated a surplus of $438 million for basic pension benefits. The next valuation will be as at December 31, 29 with results available in 21. The actuary does not attribute portions of the unfunded liability to individual employers. The Stikine School District paid $337,913.15 for employer contributions to these plans in the year ended June 3, 28. Page 8 of 1 July 27
SCHOOL DISTRICT NO. 87 (STIKINE) NOTES TO FINANCIAL STATEMENTS June 3, 28 NOTE 9 OPERATING FUND BALANCE, END OF YEAR Internally Restricted (appropriated) by the Board for: Allocations made to schools - operating $43,112 Information Technology Reserve $7, Vehicle Reserve $1, Required for the 28/9 Budget Housing Repairs $52, Staff Development (training) $15, Aboriginal Education - complete the EA & LEA's $3, Photocopiers $3, CUPE Severance Payments $83,621 $345,621 Subtotal Internally Restricted $558,733 Unrestricted Operating Surplus $31,98 Total Available for Future Operations $868,831 NOTE 1 INTERFUND TRANSFERS Interfund transfers between the operating, special purpose and capital funds are reported on Statement 3 (Statement of Changes in Fund Balances). For the year ended June 3, 28, transfers were as follows: Transfer to the Capital Fund from the Operating Fund for capital asset purchases of $187,552. Transfer to the Capital Fund from the Special Purposes Fund for capital asset purchases of $39,472. Transfer to the Capital Fund from the Operating Fund for loan principal repayment of $79,594. NOTE 11 RELATED PARTY TRANSACTIONS The School District is related through common ownership to all Province of British Columbia ministries, agencies, school districts, health authorities, colleges, universities, and crown corporations. Transactions with these entities, unless disclosed separately, are generally considered to be in the normal course of operations and are recorded at the exchange amount. Page 9 of 1 July 27
SCHOOL DISTRICT NO. 87 (STIKINE) NOTES TO FINANCIAL STATEMENTS June 3, 28 NOTE 12 BUDGET FIGURES Budget figures included in the financial statements are not audited. They were approved by the Board through the adoption of an amended annual budget on February 25, 28. NOTE 13 ASSET RETIREMENT OBLIGATION Legal liabilities may exist for the removal/disposal of asbestos in schools that will undergo major renovations or demolition. The fair value of the liability for asbestos removal or disposal will be recognized in the period in which it is incurred if a reasonable estimate of fair value can be made. As at June 3, 28, the liability is not reasonably determinable. NOTE 14 ECONOMIC DEPENDENCE Operations of the School District are dependent on continued funding from the Ministry of Education and various governmental agencies to carry out its programs. These financial statements have been prepared in accordance with Canadian GAAP for not-for-profit organizations. This contemplates continuation of the School District as a going concern. NOTE 15 COMPARATIVE FIGURES Certain of the prior year s figures have been reclassified to conform with the current year s presentation. Page 1 of 1 July 27
REVENUE Provincial Grants - Ministry of Education Provincial Grants - Other Federal Grants Other Revenue Rentals and Leases Investment Income EXPENSE Salaries Teachers Principals and Vice Principals Educational Assistants Support Staff Other Professionals Substitutes Employee Benefits Services and Supplies SCHOOL DISTRICT NO. 87 (Stikine) OPERATING FUND SURPLUS (DEFICIT) YEAR ENDED JUNE 3, 28 28 ACTUAL 28 AMENDED ANNUAL BUDGET 27 ACTUAL 5,239,995 4,684,942 4,637,983 4,35 4,62 64,38 1,189,54 1,661,852 1,67,46 187,45 152, 154,149 18,56 33,15 69,68 6,675,265 6,572,564 6,595,968 1,252,272 1,268,314 1,297,37 419,36 476,143 415,598 395,262 532,222 35,123 645,314 626,391 623,131 476,266 59,959 362,454 167,128 167,385 231,911 3,355,548 3,58,414 3,28,254 94,683 984,139 856,559 1,821,59 2,12,773 2,271,831 6,81,74 6,577,326 6,48,644 Schedule A1 NET REVENUE (EXPENSE), FOR THE YEAR 593,525 (4,762) 187,324 INTERFUND TRANSFERS Capital Assets Purchased Local Capital Other (187,552) (15,931) (69,741) (79,594) (76,75) (76,381) OTHER ADJUSTMENTS TO OPERATING FUND BALANCE Reduce Unfunded Employee Future Benefits and Vacation Pay Comprehensive Income (Loss) BUDGETED ALLOCATION (RETIREMENT) OF SURPLUS (DEFICIT) 232,443 SURPLUS (DEFICIT), FOR THE YEAR 326,379 41,22 SURPLUS (DEFICIT), BEGINNING OF YEAR 542,452 51,25 Changes in Accounting Policies/ Prior Period Adjustments SURPLUS (DEFICIT), BEGINNING OF YEAR, AS RESTATED 542,452 51,25 SURPLUS (DEFICIT), END OF YEAR (Section 156 (12) of School Act) 868,831 542,452 SURPLUS (DEFICIT), END OF YEAR Internally Restricted Unrestricted 558,733 31,98 868,831 Printed: August 27, 28 16:21:38 Version: 3454-9985-531
OPERATING FUND COMPARATIVE SCHEDULE OF REVENUE BY SOURCE YEAR ENDED JUNE 3, 28 28 ACTUAL 28 AMENDED ANNUAL BUDGET 27 ACTUAL Schedule A2 PROVINCIAL GRANTS - MINISTRY OF EDUCATION Operating Grant, Ministry of Education INAC Recovery (Note 15) Other Ministry of Education Grants (Note 15) GAAP Implementation Funding Community Link Def. Cont - Pay Equity Def. Cont.- Early Learning Def. Cont.- Lit/RSL Grants Def. Cont.- French Grant Def. Cont. - Other Labour Market Adjustment Funding FSA Scorer Grant Early Learning PEN Aboriginal Language Workshop Miscellaneous 5,548,6 5,544,451 5,533,649 (1,87,366) (1,592,647) (1,592,647) 17,734 397,74 389, 389, 124,936 129,499 129,794 142,574 142,574 53,258 53,258 3,435 3,4 3,398 15,214 48,743 15,47 3, 2, 4, 335 6,841 5,239,995 4,684,942 4,637,983 PROVINCIAL GRANTS - OTHER 4,35 4,62 64,38 FEDERAL GRANTS OTHER REVENUE School Referendum Taxes Other School District/Education Authorities Summer School Fees Continuing Education Offshore Tuition Fees LEA/Direct Funding from First Nations Miscellaneous Art in School Tuition - CCA Vehicle Trade In Vehicle Payout Legacies Now Other 1,87,366 1,592,647 1,622,869 5, 5, 4,98 19,25 19,25 8,53 15, 15, 33,649 3, 14,5 29,284 2,13 1,189,54 1,661,852 1,67,46 RENTALS AND LEASES 187,45 152, 154,149 INVESTMENT INCOME 18,56 33,15 69,68 OPERATING REVENUE 6,675,265 6,572,564 6,595,968 Printed: August 27, 28 16:21:38 Version: 9398-5138-541
OPERATING FUND COMPARATIVE SCHEDULE OF EXPENSE BY OBJECT YEAR ENDED JUNE 3, 28 28 ACTUAL 28 AMENDED ANNUAL BUDGET 27 ACTUAL Schedule A3 SALARIES Teachers Principals and Vice Principals Educational Assistants Support Staff Other Professionals Substitutes EMPLOYEE BENEFITS Total Salaries and Benefits 1,252,272 1,268,314 1,297,37 419,36 476,143 415,598 395,262 532,222 35,123 645,314 626,391 623,131 476,266 59,959 362,454 167,128 167,385 231,911 3,355,548 3,58,414 3,28,254 94,683 984,139 856,559 4,26,231 4,564,553 4,136,813 SERVICES AND SUPPLIES Services Student Transportation Professional Development and Travel Rentals and Leases Dues and Fees Insurance Interest Supplies Bad Debts Utilities Total Services and Supplies 567,148 67,92 853,5 286,893 298,192 232,27 26,427 319,315 372,589 5, 15,955 12,78 9,4 12,11 27,158 3,86 21,7 37,46 39,923 39,456 399,2 463,41 51,616 231,379 239,14 223,193 1,821,59 2,12,773 2,271,831 OPERATING EXPENSE 6,81,74 6,577,326 6,48,644 Printed: August 27, 28 16:21:38 Version: 9941-4178-4727
Schedule A4.1 OPERATING FUND EXPENSE BY FUNCTION AND PROGRAM YEAR ENDED JUNE 3, 28 TEACHERS SALARIES PRINCIPALS AND VICE PRINCIPALS SALARIES EDUCATIONAL ASSISTANTS SALARIES SUPPORT STAFF SALARIES OTHER PROFESSIONALS SALARIES SUBSTITUTES SALARIES SALARIES 1 INSTRUCTION 1.2 Regular Instruction 1.3 Career Programs 1.7 Library Services 1.8 Counselling 1.1 Special Education 1.3 English as a Second Language 1.31 Aboriginal Education 1.41 School Administration 1.6 Summer School 1.61 Continuing Education 1.62 Off Shore Students 1.64 Other 1.65 Conseil Scolaire Francophone Total Function 1 1,,7 191,493 9,774 84,19 1,285,527 37,663 33,362 71,25 133,934 34,281 252,655 42,277 18,765 481,912 33,447 33,447 47,158 48,23 17,184 5,988 1,855 12,388 145,329 16,833 9,975 262,137 125,423 56,816 59,14 16,88 257,341 1,252,272 419,36 395,262 197,11 117,53 13,873 2,511,777 4 DISTRICT ADMINISTRATION 4.11 Educational Administration 4.4 School District Governance 4.41 Business Administration 4.65 Conseil Scolaire Francophone Total Function 4 138,71 138,71 66,825 66,825 4,27 97,123 137,33 4,27 32,658 342,865 5 OPERATIONS AND MAINTENANCE 5.41 Operations and Maintenance Administration 5.5 Maintenance Operations 5.52 Maintenance of Grounds 5.56 Utilities 5.65 Conseil Scolaire Francophone Total Function 5 39,332 39,332 395,585 36,255 431,84 395,585 39,332 36,255 471,172 7 TRANSPORTATION AND HOUSING 7.41 Transportation and Housing Administration 7.65 Conseil Scolaire Francophone 7.7 Student Transportation 7.73 Housing Total Function 7 12,511 17,223 29,734 12,511 17,223 29,734 9 DEBT SERVICES (OPERATING) 9.92 Interest on Bank Loans 9.94 Interest on Temporary Borrowing Total Function 9 FUNCTIONS 1-9 1,252,272 419,36 395,262 645,314 476,266 167,128 3,355,548 Printed: August 27, 28 16:21:41 Version: 2757-5738-932
Schedule A4.2 OPERATING FUND EXPENSE BY FUNCTION AND PROGRAM YEAR ENDED JUNE 3, 28 SALARIES EMPLOYEE BENEFITS SALARIES AND BENEFITS SERVICES AND SUPPLIES 28 ACTUAL 28 AMENDED ANNUAL BUDGET 27 ACTUAL 1 INSTRUCTION 1.2 Regular Instruction 1.3 Career Programs 1.7 Library Services 1.8 Counselling 1.1 Special Education 1.3 English as a Second Language 1.31 Aboriginal Education 1.41 School Administration 1.6 Summer School 1.61 Continuing Education 1.62 Off Shore Students 1.64 Other 1.65 Conseil Scolaire Francophone Total Function 1 1,285,527 388,21 1,673,728 33,754 2,4,482 2,9,649 1,866,113 71,25 17,83 88,855 1,242 9,97 99,749 6,959 481,912 134,786 616,698 88,11 74,88 817,811 59,489 33,447 8,971 42,418 483 42,91 39,794 114,998 12,388 3,92 151,29 48,68 199,97 216,336 193,564 262,137 61,62 323,757 54,491 378,248 444,96 639,128 257,341 64,816 322,157 69,966 392,123 516,248 454,21 2,511,777 77,126 3,218,93 593,726 3,812,629 4,224,683 3,919,461 4 DISTRICT ADMINISTRATION 4.11 Educational Administration 4.4 School District Governance 4.41 Business Administration 4.65 Conseil Scolaire Francophone Total Function 4 138,71 26,174 164,884 7,98 172,792 214,4 12,668 66,825 1,664 68,489 51,27 119,696 133,94 144,78 137,33 63,325 2,655 329,55 53,25 538,585 895,272 342,865 91,163 434,28 388,665 822,693 886,79 1,16,648 5 OPERATIONS AND MAINTENANCE 5.41 Operations and Maintenance Administration 5.5 Maintenance Operations 5.52 Maintenance of Grounds 5.56 Utilities 5.65 Conseil Scolaire Francophone Total Function 5 39,332 1,27 49,359 17,2 66,361 77,484 61,82 431,84 89,862 521,72 144,14 665,842 672,559 573,51 8,587 8,587 13, 25,199 218,71 218,71 229, 27,386 471,172 99,889 571,61 388,43 959,491 992,43 867,438 7 TRANSPORTATION AND HOUSING 7.41 Transportation and Housing Administration 7.65 Conseil Scolaire Francophone 7.7 Student Transportation 7.73 Housing Total Function 7 292,771 292,771 319,164 234,934 29,734 6,55 36,239 157,917 194,156 155,357 226,163 29,734 6,55 36,239 45,688 486,927 474,521 461,97 9 DEBT SERVICES (OPERATING) 9.92 Interest on Bank Loans 9.94 Interest on Temporary Borrowing Total Function 9 FUNCTIONS 1-9 3,355,548 94,683 4,26,231 1,821,59 6,81,74 6,577,326 6,48,644 Printed: August 27, 28 16:21:41 Version: 3128-4713-3988
OPERATING FUND CHANGES IN DEFERRED CONTRIBUTIONS YEAR ENDED JUNE 3, 28 Schedule A5 BALANCE, BEGINNING OF YEAR 284,18 Changes in Accounting Policies/ Prior Period Adjustments To Deferred Revenue (1,3) BALANCE, BEGINNING OF YEAR, AS RESTATED 282,88 Changes for the Year Increase: Provincial Grants - Ministry of Education Provincial Grants - Other Other Revenue 2,287 2,287 Decrease: Allocated to Revenue Provincial Grants - Ministry of Education Provincial Grants - Other Federal Grants Other Revenue Investment Income 324,23 324,23 Net Changes for the Year (123,916) BALANCE, END OF YEAR 158,892 Printed: August 27, 28 16:21:38 Version: 2499-7233-879
SPECIAL PURPOSE FUNDS SUMMARY OF CHANGES YEAR ENDED JUNE 3, 28 Schedule B1 DEFERRED CONTRIBUTIONS DEFERRED CONTRIBUTIONS, BEGINNING OF YEAR Add: Contributions Received Provincial Grants - Ministry of Education Provincial Grants - Other Federal Grants Other Investment Income MINISTRY OF EDUCATION DESIGNATED OTHER SCHOOL GENERATED FUNDS RELATED ENTITIES 518,96 1,12 29,91 549,153 31,484 31,484 113,634 113,634 2,17 2,17 33,51 113,634 444,135 Less: Allocated to Revenue Recovered DEFERRED CONTRIBUTIONS, END OF YEAR 185,537 112,783 298,32 663,924 1,12 29,942 694,968 REVENUE AND EXPENSE REVENUE Provincial Grants - Ministry of Education Provincial Grants - Other Federal Grants Other Revenue Rentals and Leases Investment Income Gain (Loss) on Equity Investment EXPENSE Salaries Teachers Principals and Vice Principals Educational Assistants Support Staff Other Professionals Substitutes Employee Benefits Services and Supplies NET REVENUE (EXPENSE) BEFORE INTERFUND TRANSFERS INTERFUND TRANSFERS Capital Assets Purchased Other NET REVENUE (EXPENSE) 165,52 165,52 112,783 112,783 2,17 2,17 185,537 112,783 298,32 4,925 4,925 4,925 4,925 1,231 1,231 139,99 112,783 252,692 146,65 112,783 258,848 39,472 39,472 (39,472) (39,472) (39,472) (39,472) Printed: August 27, 28 16:21:41 Version: 4397-816-3246
SPECIAL PURPOSE FUNDS CHANGES IN MINISTRY OF EDUCATION DESIGNATED SPECIAL PURPOSE FUNDS YEAR ENDED JUNE 3, 28 Schedule B2 DEFERRED CONTRIBUTIONS DEFERRED CONTRIBUTIONS, BEGINNING OF YEAR Add: Contributions Received Provincial Grants - Ministry of Education Provincial Grants - Other Federal Grants Other Investment Income 27 Annual Facility Grant 231 Aboriginal Education Technology 25 Special Education Equipment 512,66 1,926 4,428 518,96 39,68 1,416 31,484 2,17 2,17 329,85 1,416 33,51 Less: Allocated to Revenue Recovered DEFERRED CONTRIBUTIONS, END OF YEAR 182,686 2,851 185,537 659,5 1,926 2,993 663,924 REVENUE AND EXPENSE REVENUE Provincial Grants - Ministry of Education Provincial Grants - Other Federal Grants Other Revenue Investment Income EXPENSE Salaries Teachers Principals and Vice Principals Educational Assistants Support Staff Other Professionals Substitutes Employee Benefits Services and Supplies NET REVENUE (EXPENSE) BEFORE INTERFUND TRANSFERS INTERFUND TRANSFERS Capital Assets Purchased Other NET REVENUE (EXPENSE) 162,669 2,851 165,52 2,17 2,17 182,686 2,851 185,537 4,925 4,925 4,925 4,925 1,231 1,231 137,58 2,851 139,99 143,214 2,851 146,65 39,472 39,472 (39,472) (39,472) (39,472) (39,472) Printed: August 27, 28 16:21:41 Version: B2.1: 144-2152-8193
SPECIAL PURPOSE FUNDS CHANGES IN OTHER SPECIAL PURPOSE FUNDS YEAR ENDED JUNE 3, 28 Schedule B3 DEFERRED CONTRIBUTIONS DEFERRED CONTRIBUTIONS, BEGINNING OF YEAR Add: Contributions Received Provincial Grants - Ministry of Education Provincial Grants - Other Federal Grants Other Investment Income Atlin Hard Surface Court 1,12 1,12 Less: Allocated to Revenue Recovered DEFERRED CONTRIBUTIONS, END OF YEAR 1,12 1,12 REVENUE AND EXPENSE REVENUE Provincial Grants - Ministry of Education Provincial Grants - Other Federal Grants Other Revenue Investment Income EXPENSE Salaries Teachers Principals and Vice Principals Educational Assistants Support Staff Other Professionals Substitutes Employee Benefits Services and Supplies NET REVENUE (EXPENSE) BEFORE INTERFUND TRANSFERS INTERFUND TRANSFERS Capital Assets Purchased Other NET REVENUE (EXPENSE) Printed: August 27, 28 16:21:41 Version: B3.1: 166-3447-296
CAPITAL FUND CAPITAL ASSETS YEAR ENDED JUNE 3, 28 Schedule C1 COST, BEGINNING OF YEAR Changes in Accounting Policy/ Prior Period Adjustments COST, BEGINNING OF YEAR, AS RESTATED Changes for the Year Increase: Purchases from: Deferred Contributions - Bylaw Deferred Contributions - Other Operating Fund Special Purpose Funds Local Capital Transferred from Work in Progress Decrease: Disposed of Deemed Disposals Written-off/down During Year COST, END OF YEAR WORK IN PROGRESS, END OF YEAR COST AND WORK IN PROGRESS, END OF YEAR ACCUMULATED AMORTIZATION, BEGINNING OF YEAR Changes in Accounting Policies/ Prior Period Adjustments BALANCE, BEGINNING OF YEAR, AS RESTATED Changes for the Year Increase: Amortization for the Year Decrease: Disposed of Deemed Disposals Written-off During Year ACCUMULATED AMORTIZATION, END OF YEAR CAPITAL ASSETS - NET SITES BUILDINGS FURNITURE AND EQUIPMENT VEHICLES COMPUTER SOFTWARE COMPUTER HARDWARE 1,763,718 19,346,195 399,525 277,58 28,796 21,815,292 1,763,718 19,346,195 399,525 277,58 28,796 21,815,292 2,795 153,115 13,642 187,552 19,985 19,487 39,472 19,985 4,282 153,115 13,642 227,24 36,578 39,263 18,671 94,512 36,578 39,263 18,671 94,512 1,763,718 19,366,18 43,229 39,91 23,767 21,947,84 1,763,718 19,366,18 43,229 39,91 23,767 21,947,84 11,988,275 232,277 127,246 16,78 12,364,578 11,988,275 232,277 127,246 16,78 12,364,578 346,226 39,953 27,76 5,759 419,644 36,578 39,263 18,671 94,512 36,578 39,263 18,671 94,512 12,334,51 235,652 115,689 3,868 12,689,71 1,763,718 7,31,679 167,577 275,221 19,899 9,258,94 Printed: August 27, 28 16:21:41 Version: 564-2565-9222
CAPITAL FUND CAPITAL ASSETS - WORK IN PROGRESS YEAR ENDED JUNE 3, 28 Schedule C2 BUILDINGS FURNITURE AND EQUIPMENT COMPUTER SOFTWARE COMPUTER HARDWARE WORK IN PROGRESS, BEGINNING OF YEAR Changes in Accounting Policy/ Prior Period Adjustments WORK IN PROGRESS, BEGINNING OF YEAR, AS RESTATED Changes for the Year Increase: Deferred Contributions - Bylaw Deferred Contributions - Other Operating Fund Special Purpose Funds Local Capital Decrease: Transferred to Capital Assets Net Changes for the Year WORK IN PROGRESS, END OF YEAR Printed: August 27, 28 16:21:41 Version: --
CAPITAL FUND DEFERRED CAPITAL CONTRIBUTIONS YEAR ENDED JUNE 3, 28 Schedule C3 BYLAW CAPITAL (NET) OTHER PROVINCIAL (NET) OTHER CAPITAL (NET) CAPITAL DEFERRED CAPITAL CONTRIBUTIONS, BEGINNING OF YEAR Changes in Accounting Policies/ Prior Period Adjustments 8,36,924 8,36,924 DEFERRED CAPITAL CONTRIBUTIONS, BEGINNING OF YEAR, AS RESTATED 8,36,924 8,36,924 Changes for the Year Increase: Transferred from Deferred Contributions - Capital Additions Transferred from Work in Progress Decrease: Amortization of Deferred Capital Contributions Revenue Recognized on Disposal of Buildings Revenue Recognized on Write-off/down of Buildings 395,669 395,669 395,669 395,669 Net Changes for the Year (395,669) (395,669) DEFERRED CAPITAL CONTRIBUTIONS, END OF YEAR 7,641,255 7,641,255 WORK IN PROGRESS, BEGINNING OF YEAR Changes in Accounting Policies/ Prior Period Adjustments WORK IN PROGRESS, BEGINNING OF YEAR, AS RESTATED Changes for the Year Increase: Transferred from Deferred Contributions - Work in Progress Decrease: Transferred to Deferred Capital Contributions Net Changes for the Year WORK IN PROGRESS, END OF YEAR DEFERRED CAPITAL CONTRIBUTIONS, END OF YEAR 7,641,255 7,641,255 Printed: August 27, 28 16:21:38 Version: 4986-2444-159
CAPITAL FUND CHANGES IN DEFERRED CONTRIBUTIONS YEAR ENDED JUNE 3, 28 Schedule C4 BYLAW CAPITAL MINISTRY OF EDUCATION RESTRICTED CAPITAL OTHER PROVINCIAL CAPITAL LAND CAPITAL OTHER CAPITAL BALANCE, BEGINNING OF YEAR Changes in Accounting Policies/ Prior Period Adjustments BALANCE, BEGINNING OF YEAR, AS RESTATED Changes for the Year Increase: Provincial Grants - Ministry of Education Provincial Grants - Other Other Investment Income MEd Restricted Portion of Proceeds on Disposal Decrease: Transferred to DCC - Capital Additions Transferred to DCC - Work in Progress Transferred to Invested in Capital Assets - Site Purchases Net Changes for the Year BALANCE, END OF YEAR Printed: August 27, 28 16:21:41 Version: --
CAPITAL FUND CHANGES IN FUND BALANCES YEAR ENDED JUNE 3, 28 INVESTED IN CAPITAL ASSETS LOCAL CAPITAL FUND BALANCE Schedule C5 BALANCE, BEGINNING OF YEAR 62,913 62,913 Changes in Accounting Policies/ Prior Period Adjustments BALANCE, BEGINNING OF YEAR, AS RESTATED 62,913 62,913 Changes for the Year Investment Income Comprehensive Income (Loss) Gain (Loss) on Disposal of Capital Assets District Portion of Proceeds on Disposal Write-off/down of Buildings and Sites Amortization of Deferred Capital Contributions Capital Assets Purchased from Local Capital Interfund Transfers - Capital Assets Purchased Interfund Transfers - Capital Assets WIP Interfund Transfers - Local Capital Amortization of Capital Assets Transferred to Invested in Capital Assets - Site Purchases Principal Reduction on Capital Loan 395,669 395,669 227,24 227,24 (419,644) (419,644) 79,594 79,594 Net Changes for the Year 282,643 282,643 BALANCE, END OF YEAR 885,556 885,556 Printed: August 27, 28 16:21:38 Version: 5753-328-7325